[IMASPRO] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 1.36%
YoY- 47.26%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 109,669 99,248 86,616 105,168 104,314 80,412 77,724 25.82%
PBT 13,577 12,278 10,988 9,293 9,358 6,674 5,820 75.98%
Tax -3,001 -2,768 -2,540 -1,790 -1,956 -1,464 -1,300 74.75%
NP 10,576 9,510 8,448 7,503 7,402 5,210 4,520 76.33%
-
NP to SH 10,576 9,510 8,448 7,503 7,402 5,210 4,520 76.33%
-
Tax Rate 22.10% 22.54% 23.12% 19.26% 20.90% 21.94% 22.34% -
Total Cost 99,093 89,738 78,168 97,665 96,912 75,202 73,204 22.39%
-
Net Worth 108,800 108,800 106,400 103,999 101,599 101,599 100,000 5.78%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 2,800 - - - -
Div Payout % - - - 37.32% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 108,800 108,800 106,400 103,999 101,599 101,599 100,000 5.78%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.64% 9.58% 9.75% 7.13% 7.10% 6.48% 5.82% -
ROE 9.72% 8.74% 7.94% 7.21% 7.29% 5.13% 4.52% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 137.09 124.06 108.27 131.46 130.39 100.52 97.16 25.82%
EPS 13.23 11.88 10.56 9.38 9.25 6.52 5.64 76.63%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.36 1.36 1.33 1.30 1.27 1.27 1.25 5.78%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 137.09 124.06 108.27 131.46 130.39 100.52 97.16 25.82%
EPS 13.23 11.88 10.56 9.38 9.25 6.52 5.64 76.63%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.36 1.36 1.33 1.30 1.27 1.27 1.25 5.78%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.20 1.20 0.91 0.90 0.855 0.85 0.82 -
P/RPS 0.88 0.97 0.84 0.68 0.66 0.85 0.84 3.15%
P/EPS 9.08 10.09 8.62 9.60 9.24 13.05 14.51 -26.86%
EY 11.02 9.91 11.60 10.42 10.82 7.66 6.89 36.80%
DY 0.00 0.00 0.00 3.89 0.00 0.00 0.00 -
P/NAPS 0.88 0.88 0.68 0.69 0.67 0.67 0.66 21.16%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/01/14 19/11/13 27/08/13 22/05/13 06/02/13 22/11/12 -
Price 1.20 1.10 1.03 0.915 0.90 0.885 0.85 -
P/RPS 0.88 0.89 0.95 0.70 0.69 0.88 0.87 0.76%
P/EPS 9.08 9.25 9.75 9.76 9.73 13.59 15.04 -28.59%
EY 11.02 10.81 10.25 10.25 10.28 7.36 6.65 40.07%
DY 0.00 0.00 0.00 3.83 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 0.77 0.70 0.71 0.70 0.68 18.77%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment